Novavest Real Estate AG
SIX:NREN
Cash Flow Statement
Cash Flow Statement
Novavest Real Estate AG
| Mar-2014 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(1)
|
4
|
12
|
15
|
12
|
11
|
14
|
16
|
18
|
20
|
29
|
30
|
22
|
10
|
(4)
|
3
|
19
|
30
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(4)
|
(5)
|
(3)
|
(2)
|
(4)
|
(5)
|
(7)
|
(8)
|
(15)
|
(15)
|
(12)
|
4
|
20
|
13
|
(4)
|
(13)
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
(1)
|
(2)
|
1
|
2
|
5
|
1
|
(2)
|
0
|
(2)
|
(5)
|
|
| Cash from Operating Activities |
(1)
N/A
|
4
N/A
|
9
+138%
|
10
+7%
|
10
-1%
|
11
+9%
|
12
+11%
|
13
+8%
|
12
-4%
|
12
+2%
|
16
+27%
|
16
+5%
|
16
-3%
|
14
-10%
|
14
-4%
|
16
+16%
|
15
-9%
|
14
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(8)
|
(16)
|
(12)
|
(5)
|
|
| Other Items |
(8)
|
(69)
|
(131)
|
(48)
|
(37)
|
(54)
|
(47)
|
(114)
|
(82)
|
(24)
|
(71)
|
(103)
|
(53)
|
(8)
|
14
|
7
|
0
|
38
|
|
| Cash from Investing Activities |
(8)
N/A
|
(69)
-796%
|
(131)
-89%
|
(48)
+64%
|
(37)
+21%
|
(54)
-44%
|
(47)
+13%
|
(114)
-144%
|
(82)
+28%
|
(24)
+71%
|
(71)
-200%
|
(103)
-46%
|
(61)
+41%
|
(8)
+87%
|
7
N/A
|
(8)
N/A
|
(12)
-46%
|
33
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
8
|
29
|
51
|
15
|
(7)
|
(8)
|
41
|
50
|
15
|
30
|
15
|
(14)
|
(13)
|
(10)
|
(10)
|
(10)
|
(10)
|
(14)
|
|
| Net Issuance of Debt |
5
|
32
|
62
|
19
|
36
|
56
|
8
|
43
|
46
|
(8)
|
28
|
88
|
60
|
2
|
(13)
|
6
|
8
|
(34)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
13
N/A
|
61
+366%
|
113
+85%
|
34
-70%
|
29
-14%
|
48
+66%
|
49
+2%
|
93
+89%
|
61
-34%
|
23
-63%
|
43
+90%
|
74
+72%
|
46
-37%
|
(7)
N/A
|
(22)
-201%
|
(4)
+83%
|
(2)
+47%
|
(49)
-2 291%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
4
N/A
|
(5)
N/A
|
(9)
-93%
|
(4)
+59%
|
1
N/A
|
5
+232%
|
14
+190%
|
(8)
N/A
|
(8)
+0%
|
11
N/A
|
(12)
N/A
|
(13)
-4%
|
1
N/A
|
(1)
N/A
|
(2)
-52%
|
4
N/A
|
1
-82%
|
(2)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
4
N/A
|
9
+138%
|
10
+7%
|
10
-1%
|
11
+9%
|
12
+11%
|
13
+8%
|
12
-4%
|
12
+2%
|
16
+27%
|
16
+5%
|
8
-52%
|
14
+83%
|
6
-57%
|
1
-91%
|
3
+396%
|
9
+224%
|
|